Loading...
XSTO
GRNG
Market cap1.23bUSD
Apr 17, Last price  
109.70SEK
1D
-1.88%
1Q
-20.51%
Jan 2017
27.56%
IPO
156.91%
Name

Granges AB

Chart & Performance

D1W1MN
XSTO:GRNG chart
No data to show
P/E
11.51
P/S
0.50
EPS
9.53
Div Yield, %
2.73%
Shrs. gr., 5y
4.56%
Rev. gr., 5y
14.43%
Revenues
23.51b
+4.38%
4,840,000,0004,946,000,0004,642,000,0004,748,000,0005,494,000,0007,208,000,00011,435,000,00012,910,000,00011,978,000,00011,008,000,00018,130,000,00024,492,000,00022,519,000,00023,505,000,000
Net income
1.01b
+0.30%
66,000,000316,000,000309,000,000319,000,000379,000,000498,000,000652,000,000688,000,000600,000,000363,000,000595,000,000700,000,0001,010,000,0001,013,000,000
CFO
489m
-83.56%
125,000,000649,000,000601,000,000678,000,000725,000,000686,000,000968,000,0001,351,000,0001,441,000,0001,414,000,000988,000,0001,102,000,0002,975,000,000489,000,000
Dividend
May 13, 20253.2 SEK/sh
Earnings
Apr 23, 2025

Profile

Gränges AB (publ) develops, produces, and distributes rolled aluminum products for thermal management systems, specialty packaging, and niche applications in Europe, Asia, and the Americas. The company offers clad tubes and fins, unclad fins, and clad plates. It serves various markets, including automotive; heating, ventilation, and air conditioning; specialty packaging; battery; and transformers, heat exchangers, and wind turbines. The company was founded in 1896 and is headquartered in Stockholm, Sweden.
URL
https://www.granges.com/
IPO date
Oct 10, 2014
Employees
2,700
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
23,505,000
4.38%
22,519,000
-8.06%
24,492,000
35.09%
Cost of revenue
15,490,000
16,109,000
18,736,000
Unusual Expense (Income)
NOPBT
8,015,000
6,410,000
5,756,000
NOPBT Margin
34.10%
28.46%
23.50%
Operating Taxes
240,000
252,000
184,000
Tax Rate
2.99%
3.93%
3.20%
NOPAT
7,775,000
6,158,000
5,572,000
Net income
1,013,000
0.30%
1,010,000
44.29%
700,000
17.65%
Dividends
(319,000)
(266,000)
(239,000)
Dividend yield
Proceeds from repurchase of equity
755,000
(9,000)
7,000
BB yield
Debt
Debt current
3,611,000
869,000
2,148,000
Long-term debt
2,201,000
2,590,000
3,124,000
Deferred revenue
(1,000)
Other long-term liabilities
1,014,000
383,000
317,000
Net debt
4,962,000
2,772,000
4,192,000
Cash flow
Cash from operating activities
489,000
2,975,000
1,102,000
CAPEX
(1,325,000)
(1,227,000)
(993,000)
Cash from investing activities
(2,076,000)
(1,449,000)
(993,000)
Cash from financing activities
1,913,000
(2,250,000)
(86,000)
FCF
4,224,000
6,789,000
3,514,000
Balance
Cash
850,000
461,000
879,000
Long term investments
226,000
201,000
Excess cash
Stockholders' equity
597,000
6,924,000
6,321,000
Invested Capital
17,330,000
12,601,000
13,505,000
ROIC
51.95%
47.18%
44.81%
ROCE
46.25%
48.52%
40.80%
EV
Common stock shares outstanding
106,460
106,473
106,374
Price
Market cap
EV
EBITDA
8,891,000
7,216,000
6,670,000
EV/EBITDA
Interest
342,000
252,000
Interest/NOPBT
5.34%
4.38%